[OKA] QoQ Annualized Quarter Result on 30-Sep-2012 [#2]

Stock
[OKA] OKA CORPORATION BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -36.36%
YoY- 53.31%
Quarter Report
Latest QR
Upcoming QR
OKA's Result
OKA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 141,436 133,079 138,845 141,866 149,572 121,107 119,782 11.72%
PBT 15,848 8,203 9,938 9,722 13,012 5,448 4,961 117.05%
Tax -4,360 -2,528 -3,860 -3,694 -3,540 -506 -952 176.03%
NP 11,488 5,675 6,078 6,028 9,472 4,942 4,009 101.87%
-
NP to SH 11,488 5,675 6,078 6,028 9,472 4,942 4,009 101.87%
-
Tax Rate 27.51% 30.82% 38.84% 38.00% 27.21% 9.29% 19.19% -
Total Cost 129,948 127,404 132,766 135,838 140,100 116,165 115,773 8.01%
-
Net Worth 100,339 97,782 96,578 96,664 95,918 93,637 83,427 13.10%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 2,099 - - - 1,800 - -
Div Payout % - 37.00% - - - 36.44% - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 100,339 97,782 96,578 96,664 95,918 93,637 83,427 13.10%
NOSH 60,083 59,989 59,986 60,039 59,949 60,023 60,019 0.07%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 8.12% 4.26% 4.38% 4.25% 6.33% 4.08% 3.35% -
ROE 11.45% 5.80% 6.29% 6.24% 9.88% 5.28% 4.81% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 235.40 221.84 231.46 236.29 249.50 201.76 199.57 11.64%
EPS 19.12 9.46 10.13 10.04 15.80 8.23 6.68 101.72%
DPS 0.00 3.50 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.67 1.63 1.61 1.61 1.60 1.56 1.39 13.02%
Adjusted Per Share Value based on latest NOSH - 59,814
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 57.55 54.15 56.50 57.72 60.86 49.28 48.74 11.72%
EPS 4.67 2.31 2.47 2.45 3.85 2.01 1.63 101.85%
DPS 0.00 0.85 0.00 0.00 0.00 0.73 0.00 -
NAPS 0.4083 0.3979 0.393 0.3933 0.3903 0.381 0.3395 13.10%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.62 0.58 0.58 0.63 0.54 0.51 0.47 -
P/RPS 0.26 0.26 0.25 0.27 0.22 0.25 0.24 5.48%
P/EPS 3.24 6.13 5.72 6.27 3.42 6.19 7.04 -40.41%
EY 30.84 16.31 17.47 15.94 29.26 16.14 14.21 67.70%
DY 0.00 6.03 0.00 0.00 0.00 5.88 0.00 -
P/NAPS 0.37 0.36 0.36 0.39 0.34 0.33 0.34 5.80%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 31/05/13 22/02/13 30/11/12 30/08/12 28/05/12 27/02/12 -
Price 0.665 0.67 0.545 0.59 0.62 0.50 0.53 -
P/RPS 0.28 0.30 0.24 0.25 0.25 0.25 0.27 2.45%
P/EPS 3.48 7.08 5.38 5.88 3.92 6.07 7.93 -42.28%
EY 28.75 14.12 18.59 17.02 25.48 16.47 12.60 73.40%
DY 0.00 5.22 0.00 0.00 0.00 6.00 0.00 -
P/NAPS 0.40 0.41 0.34 0.37 0.39 0.32 0.38 3.48%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment